Using the industry peer median P/E Multiples multiple (trailing + forward), fuboTV Inc. (FUBO) has a fair value of $46,347,265.30 based on 6 comparable companies in the Broadcasting industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing P/E | Forward P/E | |
|---|---|---|---|
| fuboTV Inc.FUBO | 0 | 0.0x | — |
| Opera Limited | 1,678 | 15.7x | 16.0x |
| Ziff Davis, Inc. | 1,639 | 37.7x | 6.4x |
| Stagwell Inc. | 1,601 | 58.7x | 6.2x |
| IDT Corporation | 1,342 | 17.8x | 16.4x |
| GIBO Holdings Limited | 695 | 32.0x | — |
| Gogo Inc. | 595 | 46.5x | 8.5x |
| Industry Median | 34.8x | 8.5x | |
| (*) Profit after tax | 156 | ||
| Equity Value | 5,423 | ||
| (/) Outstanding shares | 0 | ||
| Fair Price | $46347265 | ||
Using the industry peer median EV/EBITDA multiple (trailing + forward), fuboTV Inc. (FUBO) has a fair value of $25,148,898.28 based on 5 comparable companies in the Broadcasting industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/EBITDA | Forward EV/EBITDA | |
|---|---|---|---|
| fuboTV Inc.FUBO | 0 | 1.0x | 0.4x |
| Opera Limited | 1,678 | 13.8x | 11.5x |
| Ziff Davis, Inc. | 1,639 | 5.9x | 6.0x |
| Stagwell Inc. | 1,601 | 7.8x | 7.1x |
| IDT Corporation | 1,342 | 8.8x | 8.8x |
| Gogo Inc. | 595 | 9.2x | 20.9x |
| Industry Median | 8.8x | 8.8x | |
| (*) EBITDA | 217 | 500 | |
| = Enterprise Value | 1,904 | 4,417 | |
| (-) Net Debt | 218 | 218 | |
| Equity Value | 1,686 | 4,199 | |
| (/) Outstanding shares | 0 | 0 | |
| Fair Price | $14407650 | $35890147 | |
Using the industry peer median EV/Revenue multiple (trailing + forward), fuboTV Inc. (FUBO) has a fair value of $51,532,535.41 based on 6 comparable companies in the Broadcasting industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| fuboTV Inc.FUBO | 0 | 0.1x | 0.0x |
| Opera Limited | 1,678 | 2.5x | 2.1x |
| Ziff Davis, Inc. | 1,639 | 1.3x | 1.4x |
| Stagwell Inc. | 1,601 | 1.1x | 1.0x |
| IDT Corporation | 1,342 | 0.9x | 0.9x |
| GIBO Holdings Limited | 695 | 23.2x | — |
| Gogo Inc. | 595 | 1.6x | 3.6x |
| Industry Median | 1.4x | 1.4x | |
| (*) Revenue | 2,722 | 6,283 | |
| = Enterprise Value | 3,944 | 8,551 | |
| (-) Net Debt | 218 | 218 | |
| Equity Value | 3,726 | 8,333 | |
| (/) Outstanding shares | 0 | 0 | |
| Fair Price | $31844113 | $71220958 | |
Using the PEG framework with historical EPS growth of 8.0%, the company has a fair value of $10,749,520.00 based on TTM EPS (FY2025) of $1343690.00.
| EPS Growth RateHistorical | 0.0% |
| Adjusted Growth (clamped 8–25%)Clamped | 8.0% |
| Fair P/E | 8.0x |
| TTM EPS (FY2025) | $1343690.00 |
| Fair Value | $10,749,520.00 |
No analyst estimates available.
| Year | Net Income | EPS | YoY |
|---|---|---|---|
| FY2021 | $-382.8M | $-8301040.00 | — |
| FY2022 | $-561.5M | $-9196830.00 | — |
| FY2023 | $-287.5M | $-3105420.00 | — |
| FY2024 | $-172.3M | $-1612430.00 | — |
| FY2025 | $155.6M | $1343690.00 | — |
4Y Historical EPS CAGR: 0.0%
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.